investorscraft@gmail.com

Intrinsic Value of Booz Allen Hamilton Holding Corporation (BAH)

Previous Close$148.91
Intrinsic Value
Upside potential
Previous Close
$148.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %10.7NaN
Revenue, $9259NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8812NaN
Operating income, $m447NaN
EBITDA, $m617NaN
Interest expense (income), $mNaN
Earnings before tax, $m369NaN
Tax expense, $m97NaN
Net income, $m272NaN

BALANCE SHEET

Cash and short-term investments, $m405NaN
Total assets, $m6551NaN
Adjusted assets (=assets-cash), $m6146NaN
Average production assets, $m3045NaN
Working capital, $m391NaN
Total debt, $m2812NaN
Total liabilities, $m5559NaN
Total equity, $m992NaN
Debt-to-equity ratio2.835NaN
Adjusted equity ratio0.102NaN

CASH FLOW

Net income, $m272NaN
Depreciation, amort., depletion, $m170NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m603NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-76NaN
Free cash flow, $m679NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m391
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount